Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.82% first-year return on $149k initial cash invested.
-1.82%
Cash On Cash
5.89%
Cap Rate
1.01
DSCR
$6,608
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,960
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,608
Total Expenses
$6,834
Mortgage P&I
44%
$2,887
Property Taxes
9%
$566
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$991
CapEx
4%
$264
Vacancy
0%
$0
Maintenance
4%
$264
Other
25%
$1,652
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Luxury getaway near metro. | $5,672 | $333 | 4 | 2.5 | 2.39 mi |
Luxury 5Brooms 4,5Baths Home &Free parking Near DC | $8,483 | $498 | 5 | 4.5 | 1.72 mi |
Luxury 4 Bedroom - Pool/HotTub/Fire Pit | $9,164 | $538 | 4 | 2.5 | 1.1 mi |
Family-Friendly Home in Bowie w/ Fenced Yard! | $4,378 | $257 | 4 | 2 | 1.36 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality